CashFlowRE
Sign in Sign up
9860 S Thomas Dr #1516 🌊 Lakefront
F Composite 32.41
Why this score? — see what drove the F grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • ARV discount +15.0/15.0
  • Schools +4.3/10.0
  • Livability +3.9/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.3/10.0
  • Cash flow +1.2/30.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$254,000

9860 S Thomas Dr #1516 · Panama City Beach, FL 32408
1 bd · 2.0 ba · 1,047 sqft · Condo public records · 244 Days on market
Built 2008 $243/sqft · 44% below area Est $454k · 44% under · waterfront

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Beautiful Gulf View - Outstanding- Give Away Value!Just reduced $35,000!! Enjoy coastal living knowing you paid a super low Gulf view price on this 1 bedroom, 2 bath plus bunk room condo at Laketown Wharf Resort. This well maintained unit features an open floor plan, NEW HVAC, NEW hot water heater and NEW microwave. The kitchen offers abundant cabinetry and a large island, providing plenty of room for family gatherings or entertaining. The spacious living area features a large sliding glass door opening to an oversized balcony with beautiful beach and Gulf views. The main bedroom includes its own private bath, while the bunk room has a closet and convenient access to the second full bath across the hall. A barn door could easily be added to create a private sleeping space. Comfortably sleeps 6. Laketown Wharf is one of PCB's most popular resorts, just steps from the sugary white sands with its own private, secure walkway to the beach next door to Pineapple Willy's. Enjoy five pools, a kids' Funscape playground, Splash Bar & Grill, pickleball, a Gulf-view fitness center, covered garage parking and a 52,000 sq. ft. lakefront boardwalk with shops, restaurants, and a nightly fountain and light show. New additions include 810 Billiards & Bowling, an arcade and The Bun Lab, serving smash burgers and hosting a comedy show on the main level. Whether you're buying for personal use, rental investment or both, this condo delivers the location, layout, and income potential

Key facts

  • Gulf view
  • Open floor plan
  • New hvac

Tags

GULF VIEWOPEN FLOOR PLANNEW HVACNEW HOT WATER HEATERNEW MICROWAVEABUNDANT CABINETRY

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 1-bed/2.0-bath condo listed at $254k.

Deal economics

  • At list price, monthly cash flow is $-1k ($-12k/yr) — negative.
  • To cash-flow at today's rent, offer at most $209k (17.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $185k (27.0% below list).
  • Recommended offer: $185k (27.0% below list) — sets the bar for 1% rule.
  • Cap rate 1.5% vs local median 2.6% in Panama City Beach — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 78/100 on livability (#172 in FL, #2,624 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, health & safety A+; Watch: amenities D-, commute F.
  • Bay (suburban): math 51% / reading 51% proficiency, ranked #29 of 73 in FL (top 40%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Breakfast Point Academy (math 62% / reading 57%, grade B-, #690 of 2,144 statewide, top 34%, 1,058 students, 47% FRL); J.R. Arnold High School (math 41% / reading 54%, grade D, #204 of 667 statewide, top 31%, 1,617 students, 36% FRL).
  • Market conditions: Rents rising (+2.5%/yr); 1034 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 2,473 units permitted in Bay County in 2024 (559 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Bay County population projected at +24% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 244 days — a 12% lower offer ($224k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 6y ago; this cycle's ask has dropped $31k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $205k; 24% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: HOA is 42% of rent.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $185,470 (27.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 244 days. Have you received any prior offers? Is the seller open to a 27% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  8. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  9. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
  10. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
  11. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
  12. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  13. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  14. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.73%
Cap rate
1.46%
Cash-on-cash
-17.28%
DSCR
0.23
GRM
11.4

CMA / ARV

ARV (median comp)
$453,875
List price
$254,000
Delta
-44.04%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 2.55% rent growth · sell at horizon

5-year hold
IRR
-51.0%
Equity multiple
-0.50×
Total profit
$-106,727
Equity at exit
$37,872
10-year hold
IRR
Equity multiple
-1.51×
Total profit
$-178,361
Equity at exit
$21,961

Cash invested: $71,120 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Florida
87 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.

ZIP-level market 32408

Rents YoY
2.5%
Active inventory
1034
Price-to-rent
11.4×

Monthly cashflow live

Estimated rent
$1,855 high interval (Pro) →
Mortgage (P&I)
$1,332
Tax from tax record
$281 /mo · $3,375/yr
Insurance
$106
HOA est. from 14 same-building comps
$770
Vacancy / Maint / Mgmt
$389
Net cashflow
$-1,024

Break-even live

Break-even rent $3,151
Max offer price $73,127
Occupancy floor

Sensitivity live

Price -10% $-880 -5% $-952 +0% $-1,024 +5% $-1,096 +10% $-1,168
Rent -10% $-1,170 -5% $-1,097 +0% $-1,024 +5% $-951 +10% $-877
Rate -1.0pp $-896 -0.5pp $-959 base $-1,024 +0.5pp $-1,090 +1.0pp $-1,157

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$63,500
Closing costs
$7,620
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9850 S Thomas Dr Unit 1 Panama City Beach, FL 1.0 1.0 700 $2,750 $3.93 23d 1 0.05mi
9902 S Thomas Dr Unit 1354966P Panama City Beach, FL 2.0 2.0 1259 $1,970 $1.56 15d 1 0.10mi
998 Gulfside Ct Unit 1523366P Panama City Beach, FL 2.0 2.0 1065 $4,124 $3.87 15d 1 0.23mi
10625 Front Beach Rd Unit 1354975P Panama City Beach, FL 2.0 2.0 1140 $3,166 $2.78 15d 1 0.56mi
204 Potters Bluff Dr Panama City Beach, FL 1.0–3.0 1.0–2.0 1035 $1,355 $1.31 15d 12 0.62mi
133 W Leslie Ln Unit 1 Panama City Beach, FL 2.0 1.5 950 $2,200 $2.32 23d 1 0.86mi
8715 Surf Dr Unit 1523323P Panama City Beach, FL 2.0 2.0 1194 $5,377 $4.50 15d 1 0.92mi
8730 Thomas Dr Unit 1355041P Panama City Beach, FL 1.0 1.0 839 $1,373 $1.64 23d 1 0.94mi
2521 Allison Ave Panama City, FL 2.0 2.0 980 $1,450 $1.48 23d 1 0.97mi
136 Bonnie Ln Panama City Beach, FL 2.0 1.5 972 $1,750 $1.80 15d 1 1.00mi
138 Bonnie Ln Panama City Beach, FL 2.0 1.5 972 $1,599 $1.65 15d 1 1.00mi
2301 Anne Ave Unit 8901 Laird Panama City, FL 2.0 2.0 900 $1,625 $1.81 15d 1 1.08mi
2216 Anne Ave Panama City, FL 2.0 2.0 951 $1,300 $1.37 15d 1 1.12mi
98 Paddock Club Dr Panama City Beach, FL 1.0–3.0 1.0–2.0 1093 $1,439 $1.32 15d 19 1.18mi
2526 Laurie Ave Panama City, FL 2.0 2.0 950 $1,750 $1.84 15d 1 1.23mi
520 N Richard Jackson Blvd #1912 Panama City Beach, FL 2.0 2.0 1200 $2,375 $1.98 15d 1 1.30mi
11222 Hutchison Blvd Unit 1523347P Panama City Beach, FL 2.0 2.0 1194 $3,907 $3.27 23d 1 1.36mi
8604 Whelch Dr Panama City, FL 1.0–3.0 1.0–3.0 1087 $1,550 $1.43 15d 18 1.39mi
8700 Front Beach Rd Panama City Beach, FL 2.0–3.0 2.5 1543 $2,200 $1.43 15d 2 1.39mi
10400 Panama City Beach Pkwy Panama City Beach, FL 1.0–3.0 1.0–2.0 1151 $1,408 $1.22 15d 20 1.40mi

HOA detail condo

Monthly dues
$0 · $0/yr
Likely covers
waterpoolgym
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 32 events

  1. 2026-06-23
    days on market $254,000 Active 244 DOM
  2. 2026-06-21
    days on market $254,000 Active 243 DOM
  3. 2026-06-19
    days on market $254,000 Active 241 DOM
  4. 2026-06-18
    days on market $254,000 Active 240 DOM
  5. 2026-06-17
    days on market $254,000 Active 239 DOM
  6. 2026-06-16
    days on market $254,000 Active 238 DOM
  7. 2026-06-15
    days on market $254,000 Active 237 DOM
  8. 2026-06-14
    days on market $254,000 Active 235 DOM
  9. 2026-06-13
    days on market $254,000 Active 234 DOM
  10. 2026-06-10
    days on market $254,000 Active 232 DOM
  11. 2026-06-09
    days on market $254,000 Active 231 DOM
  12. 2026-06-08
    days on market $254,000 Active 230 DOM
  13. 2026-06-07
    days on market $254,000 Active 229 DOM
  14. 2026-06-05
    days on market $254,000 Active 226 DOM
  15. 2026-06-03
    days on market $254,000 Active 225 DOM
  16. 2026-06-02
    days on market $254,000 Active 224 DOM
  17. 2026-06-01
    days on market $254,000 Active 223 DOM
  18. 2026-05-31
    days on market $254,000 Active 222 DOM
  19. 2026-05-30
    days on market $254,000 Active 221 DOM
  20. 2026-04-20
    status Active 1500-char remark
    Show marketing remark (1500 chars)

    Beautiful Gulf View - Outstanding- Give Away Value!Just reduced $35,000!! Enjoy coastal living knowing you paid a super low Gulf view price on this 1 bedroom, 2 bath plus bunk room condo at Laketown Wharf Resort. This well maintained unit features an open floor plan, NEW HVAC, NEW hot water heater and NEW microwave. The kitchen offers abundant cabinetry and a large island, providing plenty of room for family gatherings or entertaining. The spacious living area features a large sliding glass door opening to an oversized balcony with beautiful beach and Gulf views. The main bedroom includes its own private bath, while the bunk room has a closet and convenient access to the second full bath across the hall. A barn door could easily be added to create a private sleeping space. Comfortably sleeps 6. Laketown Wharf is one of PCB's most popular resorts, just steps from the sugary white sands with its own private, secure walkway to the beach next door to Pineapple Willy's. Enjoy five pools, a kids' Funscape playground, Splash Bar & Grill, pickleball, a Gulf-view fitness center, covered garage parking and a 52,000 sq. ft. lakefront boardwalk with shops, restaurants, and a nightly fountain and light show. New additions include 810 Billiards & Bowling, an arcade and The Bun Lab, serving smash burgers and hosting a comedy show on the main level. Whether you're buying for personal use, rental investment or both, this condo delivers the location, layout, and income potential

  21. 2026-04-16
    historical 1500-char remark
    Show marketing remark (1500 chars)

    Beautiful Gulf View - Outstanding- Give Away Value!Just reduced $35,000!! Enjoy coastal living knowing you paid a super low Gulf view price on this 1 bedroom, 2 bath plus bunk room condo at Laketown Wharf Resort. This well maintained unit features an open floor plan, NEW HVAC, NEW hot water heater and NEW microwave. The kitchen offers abundant cabinetry and a large island, providing plenty of room for family gatherings or entertaining. The spacious living area features a large sliding glass door opening to an oversized balcony with beautiful beach and Gulf views. The main bedroom includes its own private bath, while the bunk room has a closet and convenient access to the second full bath across the hall. A barn door could easily be added to create a private sleeping space. Comfortably sleeps 6. Laketown Wharf is one of PCB's most popular resorts, just steps from the sugary white sands with its own private, secure walkway to the beach next door to Pineapple Willy's. Enjoy five pools, a kids' Funscape playground, Splash Bar & Grill, pickleball, a Gulf-view fitness center, covered garage parking and a 52,000 sq. ft. lakefront boardwalk with shops, restaurants, and a nightly fountain and light show. New additions include 810 Billiards & Bowling, an arcade and The Bun Lab, serving smash burgers and hosting a comedy show on the main level. Whether you're buying for personal use, rental investment or both, this condo delivers the location, layout, and income potential

  22. 2025-12-23
    price $254,000 1500-char remark
    Show marketing remark (1500 chars)

    Beautiful Gulf View - Outstanding- Give Away Value!Just reduced $35,000!! Enjoy coastal living knowing you paid a super low Gulf view price on this 1 bedroom, 2 bath plus bunk room condo at Laketown Wharf Resort. This well maintained unit features an open floor plan, NEW HVAC, NEW hot water heater and NEW microwave. The kitchen offers abundant cabinetry and a large island, providing plenty of room for family gatherings or entertaining. The spacious living area features a large sliding glass door opening to an oversized balcony with beautiful beach and Gulf views. The main bedroom includes its own private bath, while the bunk room has a closet and convenient access to the second full bath across the hall. A barn door could easily be added to create a private sleeping space. Comfortably sleeps 6. Laketown Wharf is one of PCB's most popular resorts, just steps from the sugary white sands with its own private, secure walkway to the beach next door to Pineapple Willy's. Enjoy five pools, a kids' Funscape playground, Splash Bar & Grill, pickleball, a Gulf-view fitness center, covered garage parking and a 52,000 sq. ft. lakefront boardwalk with shops, restaurants, and a nightly fountain and light show. New additions include 810 Billiards & Bowling, an arcade and The Bun Lab, serving smash burgers and hosting a comedy show on the main level. Whether you're buying for personal use, rental investment or both, this condo delivers the location, layout, and income potential

  23. 2025-10-17
    listed $285,000 Active 1500-char remark
    Show marketing remark (1500 chars)

    Beautiful Gulf View - Outstanding- Give Away Value!Just reduced $35,000!! Enjoy coastal living knowing you paid a super low Gulf view price on this 1 bedroom, 2 bath plus bunk room condo at Laketown Wharf Resort. This well maintained unit features an open floor plan, NEW HVAC, NEW hot water heater and NEW microwave. The kitchen offers abundant cabinetry and a large island, providing plenty of room for family gatherings or entertaining. The spacious living area features a large sliding glass door opening to an oversized balcony with beautiful beach and Gulf views. The main bedroom includes its own private bath, while the bunk room has a closet and convenient access to the second full bath across the hall. A barn door could easily be added to create a private sleeping space. Comfortably sleeps 6. Laketown Wharf is one of PCB's most popular resorts, just steps from the sugary white sands with its own private, secure walkway to the beach next door to Pineapple Willy's. Enjoy five pools, a kids' Funscape playground, Splash Bar & Grill, pickleball, a Gulf-view fitness center, covered garage parking and a 52,000 sq. ft. lakefront boardwalk with shops, restaurants, and a nightly fountain and light show. New additions include 810 Billiards & Bowling, an arcade and The Bun Lab, serving smash burgers and hosting a comedy show on the main level. Whether you're buying for personal use, rental investment or both, this condo delivers the location, layout, and income potential

  24. 2025-07-05
    historical
  25. 2025-02-05
    listed $305,000 Active
  26. 2020-11-17
    soldstatus $205,000
  27. 2020-11-17
    soldstatus $205,000
  28. 2020-11-17
    soldstatus $205,000
  29. 2020-11-09
    listed $205,000
  30. 2020-11-09
    listed $205,000
  31. 2020-11-09
    listed $205,000
  32. 2015-02-06
    soldstatus $57,690,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast FL · Resets to sale price

Current annual tax
$3,375 · $281/mo
Projected year-2 tax
$3,375 · $281/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 9% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥106°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$22,256
− Mortgage interest
−$14,228
− Property taxes
−$3,375
− Insurance
−$1,270
− Repairs & maintenance
−$1,781
− Management
−$1,781
− HOA
−$9,240
− Depreciation
−$7,389
Taxable loss
−$16,807
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$4,034
After-tax cash flow
$-8,253/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Bay
NCES district ID
1200090
Math proficiency
51% ▼ -8.00%
Reading proficiency
51% ▼ -7.00%
Median HH income
$47,740
Composite
43.41/100
National rank
#3014
State rank
#29 of 73 in FL

Livability — Panama City Beach

Score
78/100
State rank
#172
US rank
#2624

Category grades

Amenities D- Commute F Cost of living B- Crime A+ Employment A- Housing A+ Health & safety A+ User ratings B+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Panama City Beach, FL
County
Bay County · 163,593 people
City population
50,689
Metro
Panama City, FL
Population (ZIP)
18,832
Household income
$80,822
Rent vs Own
37.0% rent · 63.0% own
Severe rent burden
817.0

Population outlook (Bay County) Hauer SSP2

Today (2025)
206,264 people
By 2030
217,740 · +5.6%
By 2040
238,738 · +15.7%
By 2050
255,545 · +23.9%
By 2075
288,295 · +39.8%
By 2100
288,638 · +39.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Hispanic / Latino 7% Two or more races 6% Black 3% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2%
Common ancestry
Romanian 4% Lithuanian 4% Italian 2%
Foreign-born
11% · Canada, South Korea
Languages at home
88% English-only · Spanish 5% Russian/Polish/Slavic 4% Tagalog/Filipino 1%

Political lean MEDSL · Bay

2024 margin
Solid R (+47.4) · D 25.8% · R 73.1% · Other 1.1%
2008→2024 swing
-6.6pp toward R · 2008: -40.7pp · 2024: -47.4pp
All cycles
2024: R+47.4 2020: R+43.5 2016: R+46.3 2012: R+43.6 2008: R+40.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -202.52%
Current HPI
246.9126
Rent YoY
▲ 2.55%
Metro
Panama City, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

-99.6% since first listed
13 events — show timeline
  • 2026-04-20 Relisted CPARMLS
  • 2026-04-16 Listing Removed CPARMLS
  • 2025-12-23 Price Changed $254,000 CPARMLS
  • 2025-10-17 Listed $285,000 CPARMLS
  • 2025-07-05 Listing Removed CPARMLS
  • 2025-02-05 Listed $305,000 CPARMLS
  • 2020-11-17 Sold (MLS) $205,000 CPARMLS
  • 2020-11-17 Sold (MLS) $205,000 NAMLS
  • 2020-11-17 Sold (MLS) $205,000 ECAR
  • 2020-11-09 Listed $205,000 CPARMLS
  • 2020-11-09 Listed $205,000 NAMLS
  • 2020-11-09 Listed $205,000 ECAR
  • 2015-02-06 Sold (Public Records) $57,690,000 Public Records

Property tax history

+11.5%/yr

Latest (2025): $3,375 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…